[ZELAN] YoY Annual (Unaudited) Result on 31-Jan-2005 [#4]

Stock
[ZELAN] ZELAN BHD
Announcement Date
30-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jan-2005 [#4]
Profit Trend
YoY- 264.1%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 1,373,762 641,043 554,007 603,270 87,792 26 7,603 132.25%
PBT 185,223 121,281 103,007 131,266 33,068 20,900 -6,082 -
Tax -33,647 -39,342 -21,189 -33,488 -6,213 -6,325 6,082 -
NP 151,576 81,939 81,818 97,778 26,855 14,575 0 -
-
NP to SH 142,930 80,786 80,160 97,778 26,855 14,575 -23,266 -
-
Tax Rate 18.17% 32.44% 20.57% 25.51% 18.79% 30.26% - -
Total Cost 1,222,186 559,104 472,189 505,492 60,937 -14,549 7,603 127.89%
-
Net Worth 816,582 715,468 679,775 470,303 164,792 239,512 224,056 23.33%
Dividend
31/03/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div 78,842 42,252 42,485 22,529 4,882 4,951 4,951 56.64%
Div Payout % 55.16% 52.30% 53.00% 23.04% 18.18% 33.97% 0.00% -
Equity
31/03/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 816,582 715,468 679,775 470,303 164,792 239,512 224,056 23.33%
NOSH 563,028 281,680 283,239 281,618 122,068 61,889 61,894 43.04%
Ratio Analysis
31/03/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 11.03% 12.78% 14.77% 16.21% 30.59% 56,057.69% 0.00% -
ROE 17.50% 11.29% 11.79% 20.79% 16.30% 6.09% -10.38% -
Per Share
31/03/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 243.94 227.58 195.60 214.22 71.92 0.04 12.28 62.36%
EPS 25.38 28.68 28.46 34.72 22.00 23.55 -37.59 -
DPS 14.00 15.00 15.00 8.00 4.00 8.00 8.00 9.49%
NAPS 1.45 2.54 2.40 1.67 1.35 3.87 3.62 -13.78%
Adjusted Per Share Value based on latest NOSH - 281,536
31/03/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 162.59 75.87 65.57 71.40 10.39 0.00 0.90 132.24%
EPS 16.92 9.56 9.49 11.57 3.18 1.73 -2.75 -
DPS 9.33 5.00 5.03 2.67 0.58 0.59 0.59 56.46%
NAPS 0.9665 0.8468 0.8045 0.5566 0.195 0.2835 0.2652 23.32%
Price Multiplier on Financial Quarter End Date
31/03/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 31/03/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 -
Price 2.55 4.00 1.69 1.44 1.40 0.96 1.57 -
P/RPS 1.05 1.76 0.86 0.67 1.95 2,285.15 12.78 -33.31%
P/EPS 10.05 13.95 5.97 4.15 6.36 4.08 -4.18 -
EY 9.95 7.17 16.75 24.11 15.71 24.53 -23.94 -
DY 5.49 3.75 8.88 5.56 2.86 8.33 5.10 1.20%
P/NAPS 1.76 1.57 0.70 0.86 1.04 0.25 0.43 25.67%
Price Multiplier on Announcement Date
31/03/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 29/05/08 27/03/07 28/03/06 30/03/05 25/03/04 26/03/03 28/03/02 -
Price 2.67 4.50 2.00 1.49 1.84 0.87 1.60 -
P/RPS 1.09 1.98 1.02 0.70 2.56 2,070.92 13.03 -33.12%
P/EPS 10.52 15.69 7.07 4.29 8.36 3.69 -4.26 -
EY 9.51 6.37 14.15 23.30 11.96 27.07 -23.49 -
DY 5.24 3.33 7.50 5.37 2.17 9.20 5.00 0.76%
P/NAPS 1.84 1.77 0.83 0.89 1.36 0.22 0.44 26.11%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment